Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.01% first-year return on $90,552 initial cash invested.
-11.01%
Cash On Cash
4.29%
Cap Rate
0.68
DSCR
$2,257
Rent
-$831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,257 income − $3,088 expenses = $831 out of pocket
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,552
Downpayment
20%
$86,240
Closing costs
1%
$4,312
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,257
Total Expenses
$3,088
Mortgage P&I
100%
$2,260
Property Taxes
2%
$52
Home Insurance
7%
$151
HOA
2%
$38
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0